[TSH] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 70.97%
YoY- 161.85%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 235,172 246,946 301,809 287,118 277,525 220,478 239,224 -1.12%
PBT 37,350 33,647 43,527 72,928 37,605 76,108 24,564 32.12%
Tax -9,367 -7,289 -5,631 -14,938 -4,057 6,852 -5,894 36.06%
NP 27,983 26,358 37,896 57,990 33,548 82,960 18,670 30.87%
-
NP to SH 26,936 24,281 35,376 52,174 30,517 83,272 17,250 34.48%
-
Tax Rate 25.08% 21.66% 12.94% 20.48% 10.79% -9.00% 23.99% -
Total Cost 207,189 220,588 263,913 229,128 243,977 137,518 220,554 -4.07%
-
Net Worth 1,241,539 1,136,010 1,120,180 1,152,310 897,005 1,011,245 924,083 21.69%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 33,475 - - - 31,395 - - -
Div Payout % 124.28% - - - 102.88% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,241,539 1,136,010 1,120,180 1,152,310 897,005 1,011,245 924,083 21.69%
NOSH 1,339,019 895,977 897,868 896,460 897,005 855,827 833,333 37.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.90% 10.67% 12.56% 20.20% 12.09% 37.63% 7.80% -
ROE 2.17% 2.14% 3.16% 4.53% 3.40% 8.23% 1.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.56 27.56 33.61 32.03 30.94 25.76 28.71 -27.88%
EPS 2.00 2.71 3.94 5.82 2.27 9.73 2.07 -2.26%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.9272 1.2679 1.2476 1.2854 1.00 1.1816 1.1089 -11.21%
Adjusted Per Share Value based on latest NOSH - 896,460
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.02 17.87 21.84 20.78 20.08 15.96 17.31 -1.11%
EPS 1.95 1.76 2.56 3.78 2.21 6.03 1.25 34.39%
DPS 2.42 0.00 0.00 0.00 2.27 0.00 0.00 -
NAPS 0.8985 0.8221 0.8107 0.8339 0.6492 0.7318 0.6688 21.68%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.31 3.49 3.71 3.16 3.01 2.42 2.40 -
P/RPS 13.15 12.66 11.04 9.87 9.73 9.39 8.36 35.14%
P/EPS 114.83 128.78 94.16 54.30 88.47 24.87 115.94 -0.63%
EY 0.87 0.78 1.06 1.84 1.13 4.02 0.86 0.77%
DY 1.08 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 2.49 2.75 2.97 2.46 3.01 2.05 2.16 9.91%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 -
Price 2.25 2.28 3.22 3.43 3.00 2.73 2.29 -
P/RPS 12.81 8.27 9.58 10.71 9.70 10.60 7.98 36.97%
P/EPS 111.85 84.13 81.73 58.93 88.18 28.06 110.63 0.73%
EY 0.89 1.19 1.22 1.70 1.13 3.56 0.90 -0.74%
DY 1.11 0.00 0.00 0.00 1.17 0.00 0.00 -
P/NAPS 2.43 1.80 2.58 2.67 3.00 2.31 2.07 11.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment